What is Janus International Group, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Janus International Group, Inc.'s reported free cash flow gives $20.14 per share. The share price was $4.21 on September 25, 2026, 79% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 7.5% | 10.0% | $11.33 | +169% |
| Base | 12.5% | 9.0% | $20.14 | +378% |
| Bull | 17.5% | 8.0% | $37.68 | +795% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $26.88 | $28.96 | $31.51 | $34.70 | $38.80 |
| 8.0% | $21.83 | $23.18 | $24.78 | $26.70 | $29.04 |
| 9.0% | $18.15 | $19.07 | $20.14 | $21.39 | $22.86 |
| 10.0% | $15.35 | $16.01 | $16.76 | $17.61 | $18.59 |
| 11.0% | $13.16 | $13.65 | $14.19 | $14.79 | $15.48 |
Where the presets come from
Base: years 1 to 5 grow at Janus International Group, Inc.'s revenue growth rate over the last 4 fiscal years (12.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions